| 2020 | 2019 | |||
|---|---|---|---|---|
| Nates | 8 | 8 | ||
| IttgttmtLfmm; | ||||
| Donations and legacies Charitable activities Investments |
10,297 197,296 98 |
8,754 176,963 123 |
||
| Total Income | 207,691 | 185,840 | ||
| RmgtttIIIttfiaun; | ||||
| Charitable activities |
177,510 | 159,625 | ||
| Net income iior | the year/ | |||
| Net movement | in funds | 30,181 | 26.215 | |
| Fund balances at 1September 2019 | 285,248 | 259,033 | ||
| Fund balances | at 31August 2020 | 315,429 | 285,248 |
| 2020 8 |
2019f | |||
|---|---|---|---|---|
| Donations | and | gifts | 25 | 8,754 |
| Grants | 10,272 | |||
| 10,297 | 8,754 |
| 2020 | 2019 | |
|---|---|---|
| 8 | ||
| Fees - Nursery | 22,417 | 38,454 |
| Fees - Early Bird | 16,249 | 21.867 |
| Fees-Sisy8 Play | 29,874 | 41,498 |
| Other | 106 | 154 |
| Early Years Funding | 128,279 | 74,315 |
| Milk scheme | 371 | 675 |
| 197.296 | 176,963 |
| 2020 | 2019f |
|---|---|
| 98 | 123 |
| Charitable activitie |
s | ||
|---|---|---|---|
| 2020 | 2019 | ||
| 6 | |||
| Staffcosts | 113,951 | 95,'f 85 | |
| Depreciation | 3,357 | 3,878 | |
| Snacks | 5,333 | 6,108 | |
| Play equipment | 12,369 | 11,163 | |
| Activity sessions | 630 | 1,787 | |
| SSGfees | 96 | 481 | |
| Travelling expenses |
17 | 348 | |
| Rent and rates | 1,954 | 5,284 | |
| Insurance | 2,520 | 1,349 | |
| Telephone | 537 | 309 | |
| Printing, postage and stationery | 322 | 24 | |
| Staff training | 629 | 1,298 | |
| Repairs and maintenance | 20,255 | 1,217 | |
| Uniform purchases | 402 | ||
| Cleaning | 4,375 | 3,574 | |
| Sundry expenses | 366 | 252 | |
| Bank charges | 111 | 132 | |
| 167,321 | 132,791 | ||
| Grant funding ofactivities (see note 6) Share cfgovernance costs (see note 7) |
5,100 5,089 |
20,500 6,334 |
|
| 177,510 | 159,625 | ||
| Grants payable | |||
| 2020 | 2019 | ||
| 8 | 8 | ||
| Grants to institutions | (0grants): | ||
| Barton St Lawrence | School | 5,100 | 20,000 |
| Alderhey Childrens |
Hospital | 500 | |
| 5,100 | 20.500 |
| 7 | Support | costs | ||||||
|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2020 | Support | Governance | 2019 | |||
| costs 9 |
costs f |
E | COStS 6 |
CcstS | 6 | |||
| Legal and | professional | 1,460 | 1.460 | 1,560 | 1,560 | |||
| Accountancy and |
||||||||
| bookkeeping fees |
3,629 | 3.629 | 4,774 | 4,774 | ||||
| 5.089 | 5,089 | 6,334 | 6,334 | |||||
| Analysed | between | |||||||
| Charitable | acbvities | 5,089 | 5,089 | 6,334 | 6,334 |
| 2020 | 2019 | ||
|---|---|---|---|
| Number | Number | ||
| Nursery | nurses | ||
| Employment costs |
2020 | 2019 | |
| E | E | ||
| Wages | and salaries | 109,729 | 92,949 |
| Other pension costs | 4,222 | 2,236 | |
| 113,951 | 95,185 |
| 10 | Tangible fbred assets | Tangible fbred assets | Tangible fbred assets | ||||
|---|---|---|---|---|---|---|---|
| Leasebeld | Fbderee and | Total | |||||
| land and | sranse | ||||||
| buildlnae | |||||||
| 8 | |||||||
| Cost | |||||||
| At 1 September 2019 | 162,489 | 37.057 | 9,791 | 209,337 | |||
| At 31August | 2020 | 162,489 | 37,057 | 9,791 | 209,337 | ||
| Depreciation | snd impairment | ||||||
| At 1 September 2019 | 17,352 | 9,390 | 26,742 | ||||
| Depreciation | charged | in the year | 2,956 | 401 | 3,357 | ||
| At 31August | 2020 | 20,308 | 9,791 | 30,099 | |||
| Canying amount |
|||||||
| At 31August | 2020 | 162,489 | 16,749 | 179,238 | |||
| At 31August | 2019 | 162,48a | 19,706 | 401 | 182,sae | ||
| 11 | Debtors | ||||||
| 2020 | 2019 | ||||||
| Amounts faigng due |
within one year: | 8 | 8 | ||||
| Trade debtors | 95 | 1,628 | |||||
| Prepayments | and accrued income | 1,333 | 1,130 | ||||
| 1,428 | 2,758 | ||||||
| 12 | Creditors: amounts | falling due within one year | |||||
| 2020f | 2019f | ||||||
| Trade creditors | 7,030 | ||||||
| Other creditors | 3,770 | ||||||
| Accruais snd | deferred | income | 30,431 | 3,517 | |||
| 41,231 | 3,517 |
| Analysis ofnet assets between funds | |||
|---|---|---|---|
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| 2020 | 2019 | ||
| 6 | f | ||
| Fund balances at 31August 2020are represented | by: | ||
| Tangible assets | 179,238 | 182,596 | |
| Current assetsl(liabilities) | 136,191 | 102,652 | |
| 315,429 | 285,248 |